The WACC of Tribal Group PLC (TRB.L) is 6.8%.
| Range | Selected | |
| Cost of equity | 6.00% - 7.80% | 6.90% |
| Tax rate | 19.60% - 22.20% | 20.90% |
| Cost of debt | 7.60% - 8.40% | 8.00% |
| WACC | 6.0% - 7.6% | 6.8% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.33 | 0.4 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.00% | 7.80% |
| Tax rate | 19.60% | 22.20% |
| Debt/Equity ratio | 0.18 | 0.18 |
| Cost of debt | 7.60% | 8.40% |
| After-tax WACC | 6.0% | 7.6% |
| Selected WACC | 6.8% | |